Mesa Air Group, Inc.
NASDAQ:MESA
1.31 (USD) • At close December 27, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 110.793 | 131.582 | 118.777 | 114.366 | 114.691 | 121.834 | 147.173 | 125.634 | 134.397 | 123.213 | 147.757 | 130.783 | 125.157 | 97.28 | 150.371 | 108.039 | 73.099 | 179.896 | 184.036 | 187.83 | 180.224 | 177.147 | 178.156 | 177.532 | 171.739 | 167.64 | 164.684 | 157.294 | 166.952 | 159.665 | 159.665 | 232.599 | 233.011 | 265.123 | 325.276 | 353.914 | 320.329 | 326.592 | 283.489 | 355.856 | 311.107 | 347.613 | 362.478 | 339.037 | 312.064 | 323.617 | 309.071 | 298.578 | 263.816 | 264.804 | 260.009 | 239.586 | 209.664 | 187.553 | 175.509 | 154.075 | 137.312 | 133.093 | 132.177 | 133.797 | 119.575 | 111.234 | 122.913 | 140.425 | 128.445 | 131.595 | 125.044 | 120.998 | 114.617 | 110.953 | 104.416 | 105.3 | 78 | 77.1 | 79.741 | 99.5 | 119.7 | 124.6 | 134.777 | 129.4 | 125.4 | 121.4 | 129.063 | 130.2 | 120.9 | 120 | 128.338 | 117.9 | 106.4 | 101.6 | 108.2 | 101.8 | 93.7 | 92.5 | 89.5 | 92 | 87 | 85 | 86.4 | 81.8 | 32.4 | 27 | 27.9 | 16.4 | 16.6 | 16.8 | 15.9 | 13.2 | 8.5 | 8.4 |
Kosten van de omzet
| 101.135 | 104.832 | 114.942 | 120.062 | 118.809 | 118.191 | 125.893 | 117.974 | 122.35 | 119.948 | 139.165 | 138.263 | 124.797 | 120.814 | 121.637 | 111.977 | 89.156 | 151.504 | 143.853 | 144.97 | 141.172 | 129.298 | 126.712 | 125.434 | 135.072 | 140.954 | 138.731 | 126.819 | 120.056 | 113.906 | 113.906 | 205.786 | 209.717 | 229.678 | 306.84 | 318.618 | 68.952 | 189.835 | 188.722 | 217.062 | 200.21 | 277.924 | 323.122 | 296.649 | 259.906 | 266.462 | 240.905 | 229.244 | 209.643 | 211.719 | 204.137 | 193.373 | 169.919 | 154.391 | 141.609 | 124.91 | 115.219 | 119.523 | 116.098 | 107.923 | 93.176 | 91.398 | 111.432 | 106.481 | 101.831 | 104.605 | 95.596 | 91.239 | 88.255 | 76.2 | 75.5 | 72 | 57.5 | 56.4 | 81.9 | 77.6 | 109.8 | 126.8 | 163.5 | 93.8 | 89 | 84.1 | 78.4 | 80.6 | 83.6 | 81.8 | 80.8 | 79.5 | 74.8 | 68.7 | 66 | 62.2 | 56.8 | 55.8 | -34.4 | 54.6 | 51.7 | 52.5 | 111.3 | 31.6 | 12.5 | 13 | 10.1 | 7 | 7.4 | 8.3 | 0 | 0 | 0 | 0 |
Brutowinst
| 9.658 | 26.75 | 3.835 | -5.696 | -4.118 | 3.643 | 21.28 | 7.66 | 12.047 | 3.265 | 8.592 | -7.48 | 0.36 | -23.534 | 28.734 | -3.938 | -16.057 | 28.392 | 40.183 | 42.86 | 39.052 | 47.849 | 51.444 | 52.098 | 36.667 | 26.686 | 25.953 | 30.475 | 46.896 | 45.76 | 45.76 | 26.813 | 23.294 | 35.445 | 18.436 | 35.296 | 251.377 | 136.757 | 94.767 | 138.794 | 110.897 | 69.689 | 39.356 | 42.388 | 52.158 | 57.155 | 68.166 | 69.334 | 54.173 | 53.085 | 55.872 | 46.213 | 39.745 | 33.162 | 33.9 | 29.165 | 22.093 | 13.57 | 16.079 | 25.874 | 26.399 | 19.836 | 11.481 | 33.944 | 26.614 | 26.99 | 29.448 | 29.759 | 26.362 | 34.753 | 28.916 | 33.3 | 20.5 | 20.7 | -2.159 | 21.9 | 9.9 | -2.2 | -28.723 | 35.6 | 36.4 | 37.3 | 50.663 | 49.6 | 37.3 | 38.2 | 47.538 | 38.4 | 31.6 | 32.9 | 42.2 | 39.6 | 36.9 | 36.7 | 123.9 | 37.4 | 35.3 | 32.5 | -24.9 | 50.2 | 19.9 | 14 | 17.8 | 9.4 | 9.2 | 8.5 | 15.9 | 13.2 | 8.5 | 8.4 |
Brutowinstmarge
| 0.087 | 0.203 | 0.032 | -0.05 | -0.036 | 0.03 | 0.145 | 0.061 | 0.09 | 0.026 | 0.058 | -0.057 | 0.003 | -0.242 | 0.191 | -0.036 | -0.22 | 0.158 | 0.218 | 0.228 | 0.217 | 0.27 | 0.289 | 0.293 | 0.214 | 0.159 | 0.158 | 0.194 | 0.281 | 0.287 | 0.287 | 0.115 | 0.1 | 0.134 | 0.057 | 0.1 | 0.785 | 0.419 | 0.334 | 0.39 | 0.356 | 0.2 | 0.109 | 0.125 | 0.167 | 0.177 | 0.221 | 0.232 | 0.205 | 0.2 | 0.215 | 0.193 | 0.19 | 0.177 | 0.193 | 0.189 | 0.161 | 0.102 | 0.122 | 0.193 | 0.221 | 0.178 | 0.093 | 0.242 | 0.207 | 0.205 | 0.236 | 0.246 | 0.23 | 0.313 | 0.277 | 0.316 | 0.263 | 0.268 | -0.027 | 0.22 | 0.083 | -0.018 | -0.213 | 0.275 | 0.29 | 0.307 | 0.393 | 0.381 | 0.309 | 0.318 | 0.37 | 0.326 | 0.297 | 0.324 | 0.39 | 0.389 | 0.394 | 0.397 | 1.384 | 0.407 | 0.406 | 0.382 | -0.288 | 0.614 | 0.614 | 0.519 | 0.638 | 0.573 | 0.554 | 0.506 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 9.715 | 11.133 | 12.009 | 9.893 | 11.346 | 13.538 | 13.988 | 12.416 | 11.112 | 7.86 | 12.578 | 13.531 | 12.087 | 11.164 | 13.073 | 13.014 | 11.737 | 14.5 | 12.996 | 12.406 | 12.435 | 13.472 | 12.214 | 10.314 | 22.066 | 10.337 | 10.93 | 7.786 | 10.534 | 10.338 | 10.338 | 11.771 | 14.725 | 11.508 | 19.931 | 27.208 | 0 | 14.992 | 71.818 | 16.534 | 16.208 | 17.462 | 60.595 | 14.335 | 0 | 18.391 | 69.429 | 20.022 | 0 | 15.533 | 62.035 | 15.031 | 0 | 17.091 | 37.982 | 10.153 | 0 | 8.672 | 44.256 | 0 | 0 | 0 | 52.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.303 | 1.293 | 1.12 | 1.255 | 1.724 | 0 | 20.436 | -52.282 | 2.303 | 1.807 | 22.948 | -45.007 | 1.335 | 0 | 0.772 | -50.426 | 0.961 | 0 | 1.346 | -45.786 | 1.454 | 0 | 1.648 | -26.543 | 2.105 | 0 | 2.401 | -29.645 | 0 | 0 | 0 | -24.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 9.715 | 11.133 | 12.009 | 9.893 | 11.346 | 13.538 | 13.988 | 12.416 | 11.112 | 7.86 | 12.578 | 13.531 | 12.087 | 11.164 | 13.073 | 13.014 | 11.737 | 14.5 | 12.996 | 12.406 | 12.435 | 13.472 | 12.214 | 10.314 | 22.066 | 10.337 | 10.93 | 7.786 | 10.534 | 10.338 | 10.338 | 13.074 | 16.018 | 12.628 | 21.186 | 28.932 | 41.239 | 35.428 | 19.536 | 18.837 | 18.015 | 40.41 | 15.588 | 15.67 | 15.397 | 19.163 | 19.003 | 20.983 | 16.47 | 16.879 | 16.249 | 16.485 | 16.368 | 18.739 | 11.439 | 12.258 | 11.177 | 11.073 | 14.611 | 14.739 | 15.023 | 12.429 | 28.395 | 15.823 | 17.419 | 13.501 | 13.328 | 13.802 | 13.92 | 15.262 | 20.208 | 15.5 | 10.5 | 10.1 | 13.235 | 20.5 | 24.2 | 26.6 | 27.991 | 25.8 | 23.8 | 24.6 | 26.33 | 26.9 | 25.1 | 25.6 | 27.192 | 27.1 | 24.7 | 23.1 | 25.5 | 23.3 | 20.9 | 20.8 | 114.1 | 20.3 | 26.6 | 19.3 | -41.4 | 39 | 14 | 9.9 | 12.7 | 6.9 | 7.4 | 7.2 | 0 | 0 | 0 | 0 |
Overige kosten
| 8.97 | -1.315 | -2.458 | 0.392 | -0.946 | 0.233 | 1.126 | -0.598 | 0.722 | 0.685 | -0.059 | 0.012 | -0.028 | -0.506 | 0.923 | 0.123 | 0.079 | 0.937 | -0.297 | -0.101 | -0.451 | 0.047 | 0.486 | 0.051 | -0.015 | -0.036 | -0.066 | -0.067 | -0.053 | 0 | 0 | 9.485 | 9.312 | 8.718 | 8.768 | 9.523 | 182.462 | 101.252 | 152.964 | 107.794 | 117.747 | 310.009 | 332.654 | 305.647 | 268.73 | 275.644 | 254.263 | 240.832 | 218.941 | 220.892 | 217.974 | 199.256 | 175.271 | 157.744 | 144.51 | 127.708 | 117.838 | 122.132 | 118.996 | 110.61 | 95.834 | 94.087 | 114.609 | 109.726 | 105.32 | 108.374 | 99.084 | 94.796 | 92.174 | 87.981 | 170.479 | 47.5 | 37 | 37.9 | 188.594 | 44.5 | 67.4 | 89.1 | 301.772 | 57 | 54.2 | 50.5 | 199.639 | 47 | 48.5 | 50.3 | 185.874 | 48.5 | 46.3 | 42.1 | 37.4 | 36 | 34.8 | 34.8 | 3.1 | 3.4 | 3.2 | 3.5 | 3.6 | 2.9 | 0.9 | 0.9 | 1.2 | 0.5 | 0.6 | 0.6 | -40 | 0 | 0 | 0 |
Bedrijfskosten
| 10.805 | 12.448 | 14.467 | 11.045 | 12.345 | 13.771 | 15.114 | 16.275 | 11.834 | 8.545 | 12.578 | -12.569 | -14.014 | -44.803 | 1.762 | -27.802 | -31.281 | 14.5 | 12.996 | 12.406 | 12.435 | 13.472 | 12.214 | 10.314 | 22.066 | 10.337 | 10.93 | 7.786 | 10.534 | 25.335 | 25.335 | 22.559 | 25.33 | 21.346 | 29.954 | 38.455 | 223.701 | 136.68 | 172.5 | 126.631 | 135.762 | 350.419 | 348.242 | 321.317 | 284.127 | 294.807 | 273.266 | 261.815 | 235.411 | 237.771 | 234.223 | 215.741 | 191.639 | 176.483 | 155.949 | 139.966 | 129.015 | 133.205 | 133.607 | 125.349 | 110.857 | 106.516 | 143.004 | 125.549 | 122.739 | 121.875 | 112.412 | 108.598 | 106.094 | 103.243 | 190.687 | 63 | 47.5 | 48 | 201.829 | 65 | 91.6 | 115.7 | 329.763 | 82.8 | 78 | 75.1 | 225.969 | 73.9 | 73.6 | 75.9 | 213.066 | 75.6 | 71 | 65.2 | 62.9 | 59.3 | 55.7 | 55.6 | 117.2 | 23.7 | 29.8 | 22.8 | -37.8 | 41.9 | 14.9 | 10.8 | 13.9 | 7.4 | 8 | 7.8 | -40 | 0 | 0 | 0 |
Bedrijfsresultaat
| -9.027 | 14.302 | -10.632 | -20.242 | -40.23 | -10.128 | 6.654 | -141.197 | 0.164 | -5.309 | -3.986 | 5.089 | 14.374 | 16.761 | 26.972 | 23.864 | 15.224 | 13.892 | 27.187 | 30.454 | 17.077 | 34.377 | 39.23 | 41.784 | -0.508 | 16.349 | 15.023 | 22.689 | 36.362 | 20.622 | 20.622 | 4.213 | -2.386 | 14.099 | -14.589 | -3.159 | 27.676 | 0.077 | -80.593 | 12.496 | -24.865 | 19.189 | 16.592 | 27.462 | 27.937 | 28.81 | 35.805 | 36.763 | 28.405 | 28.29 | 26.268 | 22.785 | 6.708 | 11.07 | 19.56 | 14.109 | 19.254 | -0.112 | -28.105 | 8.448 | 8.718 | 4.718 | -78.205 | 14.876 | -17.033 | 9.72 | 12.632 | 12.4 | 8.523 | 7.71 | -161.771 | -29.7 | -27 | -27.3 | -203.988 | -43.1 | -81.7 | -117.9 | -358.486 | -47.2 | -41.6 | -37.8 | -175.306 | -24.3 | -36.3 | -37.7 | -165.528 | -37.2 | -39.4 | -32.3 | -20.7 | -19.7 | -18.8 | -18.9 | 6.7 | 13.7 | 5.5 | 9.7 | 12.9 | 8.3 | 5 | 3.2 | 3.9 | 2 | 1.2 | 0.7 | -24.1 | 13.2 | 8.5 | 8.4 |
Bedrijfsresultaat ratio
| -0.081 | 0.109 | -0.09 | -0.177 | -0.351 | -0.083 | 0.045 | -1.124 | 0.001 | -0.043 | -0.027 | 0.039 | 0.115 | 0.172 | 0.179 | 0.221 | 0.208 | 0.077 | 0.148 | 0.162 | 0.095 | 0.194 | 0.22 | 0.235 | -0.003 | 0.098 | 0.091 | 0.144 | 0.218 | 0.129 | 0.129 | 0.018 | -0.01 | 0.053 | -0.045 | -0.009 | 0.086 | 0 | -0.284 | 0.035 | -0.08 | 0.055 | 0.046 | 0.081 | 0.09 | 0.089 | 0.116 | 0.123 | 0.108 | 0.107 | 0.101 | 0.095 | 0.032 | 0.059 | 0.111 | 0.092 | 0.14 | -0.001 | -0.213 | 0.063 | 0.073 | 0.042 | -0.636 | 0.106 | -0.133 | 0.074 | 0.101 | 0.102 | 0.074 | 0.069 | -1.549 | -0.282 | -0.346 | -0.354 | -2.558 | -0.433 | -0.683 | -0.946 | -2.66 | -0.365 | -0.332 | -0.311 | -1.358 | -0.187 | -0.3 | -0.314 | -1.29 | -0.316 | -0.37 | -0.318 | -0.191 | -0.194 | -0.201 | -0.204 | 0.075 | 0.149 | 0.063 | 0.114 | 0.149 | 0.101 | 0.154 | 0.119 | 0.14 | 0.122 | 0.072 | 0.042 | -1.516 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -11.691 | 0.089 | -8.538 | -11.057 | -10.094 | -27.091 | -12.467 | -7.442 | -12.691 | -10.41 | -14.4 | -14.992 | -8.573 | -9.182 | -8.033 | -9.317 | -10.288 | -10.7 | -12.867 | -13.395 | -13.214 | -17.042 | -14.2 | -15.14 | -14.122 | -13.369 | -14.188 | -12.509 | -11.864 | -11.11 | -11.11 | -1.938 | 29.588 | 1.788 | -14.533 | 6.002 | 1.344 | -4.23 | -7.406 | -7.287 | -11.523 | -4.55 | -7.597 | -9.474 | -19.339 | -7.686 | -11.48 | -8.993 | -10.824 | -5.799 | -7.555 | -6.359 | -3.699 | -1.5 | -2.245 | -5.633 | -1.778 | -0.798 | -3.572 | -5.264 | -3.533 | 1.92 | 6.284 | -2.499 | -4.227 | -0.292 | -5.737 | -4.439 | -3.121 | 0.048 | -24.314 | -3.5 | 0.4 | 0.3 | 201.992 | 0.5 | 8.7 | 76.3 | 286.511 | 43.1 | 40 | 36.3 | 188.425 | 34.9 | 55.3 | 44 | 178.249 | 42.9 | -0.8 | 36.5 | 30.8 | 30.8 | 29 | 31.5 | 8.4 | -0.2 | -1.1 | -1 | -1.8 | -0.8 | -0.4 | -0.3 | -0.6 | 0.1 | 0.1 | 0.1 | 24.1 | -13.2 | -8.5 | -8.4 |
Inkomen voor belasting
| -20.718 | 11.732 | -56.986 | -31.299 | -50.324 | -37.219 | -10.02 | -148.639 | -12.478 | -55.165 | -18.386 | -9.903 | 5.801 | 7.579 | 18.939 | 14.545 | 4.936 | 3.192 | 14.32 | 17.059 | 3.863 | 17.335 | 25.03 | 26.646 | -14.63 | 2.98 | 0.835 | 10.18 | 24.498 | 9.512 | 9.512 | 2.275 | 27.202 | 15.887 | -29.122 | 2.843 | 29.02 | -4.153 | -87.999 | 4.438 | -38.561 | 13.199 | 8.995 | 17.988 | 8.598 | 21.124 | 24.325 | 27.77 | 17.581 | 22.491 | 18.713 | 16.426 | 3.009 | 9.57 | 17.315 | 9.386 | 19.538 | -0.913 | -31.677 | 1.332 | 9.299 | 7.524 | -71.921 | 12.377 | -21.26 | 9.428 | 6.895 | 7.961 | 5.402 | 7.758 | -186.085 | -33.2 | -26.6 | -27 | -1.996 | -42.6 | -73 | -41.6 | -71.975 | -4.1 | -1.6 | -1.5 | 13.119 | 10.6 | 19 | 6.3 | 12.721 | 5.8 | -40.2 | 4.4 | 10.1 | 11.1 | 10.2 | 12.6 | 15.1 | 13.5 | 4.4 | 8.7 | 11.1 | 7.5 | 4.6 | 2.9 | 3.3 | 2.1 | 1.3 | 0.8 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| -0.187 | 0.089 | -0.48 | -0.274 | -0.439 | -0.305 | -0.068 | -1.183 | -0.093 | -0.448 | -0.124 | -0.076 | 0.046 | 0.078 | 0.126 | 0.135 | 0.068 | 0.018 | 0.078 | 0.091 | 0.021 | 0.098 | 0.14 | 0.15 | -0.085 | 0.018 | 0.005 | 0.065 | 0.147 | 0.06 | 0.06 | 0.01 | 0.117 | 0.06 | -0.09 | 0.008 | 0.091 | -0.013 | -0.31 | 0.012 | -0.124 | 0.038 | 0.025 | 0.053 | 0.028 | 0.065 | 0.079 | 0.093 | 0.067 | 0.085 | 0.072 | 0.069 | 0.014 | 0.051 | 0.099 | 0.061 | 0.142 | -0.007 | -0.24 | 0.01 | 0.078 | 0.068 | -0.585 | 0.088 | -0.166 | 0.072 | 0.055 | 0.066 | 0.047 | 0.07 | -1.782 | -0.315 | -0.341 | -0.35 | -0.025 | -0.428 | -0.61 | -0.334 | -0.534 | -0.032 | -0.013 | -0.012 | 0.102 | 0.081 | 0.157 | 0.053 | 0.099 | 0.049 | -0.378 | 0.043 | 0.093 | 0.109 | 0.109 | 0.136 | 0.169 | 0.147 | 0.051 | 0.102 | 0.128 | 0.092 | 0.142 | 0.107 | 0.118 | 0.128 | 0.078 | 0.048 | 0 | 0 | 0 | 0 |
Belastingkosten
| -0.81 | 0.072 | 0.864 | -2.954 | -2.764 | -2.097 | -0.93 | -33.003 | -2.493 | -12.382 | -4.112 | -2.408 | 1.525 | 1.89 | 4.821 | 3.17 | 1.517 | 1.307 | 3.535 | 4.816 | 0.856 | 4.086 | 5.949 | 7.251 | -3.495 | 0.608 | -21.789 | 4.699 | 9.065 | 3.555 | 3.555 | 0.62 | 64.479 | 0.399 | -6.864 | 1.025 | 11.557 | -1.395 | -29.83 | 1.834 | -14.575 | 5.187 | 4.237 | 7.059 | 3.31 | 8.133 | 9.316 | 10.635 | 6.733 | 8.615 | 7.992 | 6.768 | 1.24 | 3.665 | 6.632 | 3.595 | 7.483 | -0.35 | -10.803 | 0.526 | 3.673 | 2.972 | -23.515 | 4.893 | -8.398 | 3.72 | -12.756 | -86.8 | -78.026 | -76.248 | -137.459 | -22.9 | -21.7 | -20.8 | -5.262 | -35.9 | -72.4 | -2.5 | -27.778 | -1.6 | -0.6 | -0.6 | 5.012 | 4.1 | 7.1 | 2.4 | 5.109 | 2.2 | -30.3 | 1.7 | 4.2 | 3.9 | 3.9 | 4.8 | 5.3 | 5 | 1.7 | 3.3 | 3.7 | 2.3 | 1.8 | 1.1 | 1.3 | 0.8 | 0.5 | 0.3 | -1.4 | -1 | -0.4 | -0.4 |
Nettowinst
| -19.908 | 11.66 | -57.85 | -28.345 | -47.56 | -35.122 | -9.09 | -115.636 | -9.985 | -42.783 | -14.274 | -7.495 | 4.276 | 5.689 | 14.118 | 11.375 | 3.419 | 1.885 | 10.785 | 12.243 | 3.007 | 13.249 | 19.081 | 19.395 | -11.135 | 2.372 | 22.624 | 5.481 | 15.433 | 5.957 | 5.957 | -2.722 | -36.738 | 15.302 | -30.613 | -3.76 | 9.42 | -4.206 | -68.192 | 2.604 | -23.986 | 8.012 | 4.758 | 10.929 | 5.288 | 12.991 | 15.009 | 17.135 | 10.848 | 13.876 | 10.721 | 9.658 | 1.769 | 5.905 | 10.683 | 5.792 | 12.046 | -0.56 | -20.816 | 2.658 | 5.185 | 3.666 | -48.406 | 7.484 | -12.862 | 5.708 | 37.736 | 7.961 | 5.402 | 7.758 | -24.312 | 4.8 | 2.9 | 2.3 | 3.266 | -4.4 | -9.3 | -39.1 | -44.197 | -2.5 | -1 | -0.9 | 8.107 | 6.5 | 11.9 | 3.9 | 7.612 | 3.6 | 0.1 | 2.7 | 5.9 | 7.2 | 6.3 | 8.2 | 9.8 | 8.5 | 2.7 | 5.4 | 7.1 | 5.2 | 3 | 1.8 | 2 | 1.3 | 0.8 | 0.5 | 1.4 | 1 | 0.4 | 0.4 |
Nettowinstmarge
| -0.18 | 0.089 | -0.487 | -0.248 | -0.415 | -0.288 | -0.062 | -0.92 | -0.074 | -0.347 | -0.097 | -0.057 | 0.034 | 0.058 | 0.094 | 0.105 | 0.047 | 0.01 | 0.059 | 0.065 | 0.017 | 0.075 | 0.107 | 0.109 | -0.065 | 0.014 | 0.137 | 0.035 | 0.092 | 0.037 | 0.037 | -0.012 | -0.158 | 0.058 | -0.094 | -0.011 | 0.029 | -0.013 | -0.241 | 0.007 | -0.077 | 0.023 | 0.013 | 0.032 | 0.017 | 0.04 | 0.049 | 0.057 | 0.041 | 0.052 | 0.041 | 0.04 | 0.008 | 0.031 | 0.061 | 0.038 | 0.088 | -0.004 | -0.157 | 0.02 | 0.043 | 0.033 | -0.394 | 0.053 | -0.1 | 0.043 | 0.302 | 0.066 | 0.047 | 0.07 | -0.233 | 0.046 | 0.037 | 0.03 | 0.041 | -0.044 | -0.078 | -0.314 | -0.328 | -0.019 | -0.008 | -0.007 | 0.063 | 0.05 | 0.098 | 0.033 | 0.059 | 0.031 | 0.001 | 0.027 | 0.055 | 0.071 | 0.067 | 0.089 | 0.109 | 0.092 | 0.031 | 0.064 | 0.082 | 0.064 | 0.093 | 0.067 | 0.072 | 0.079 | 0.048 | 0.03 | 0.088 | 0.076 | 0.047 | 0.048 |
WPA (Winst Per Aandeel)
| -0.48 | 0.28 | -1.41 | -0.69 | -1.17 | -0.88 | -0.25 | -3.18 | -0.28 | -1.19 | -0.4 | -0.21 | 0.12 | 0.16 | 0.4 | 0.32 | 0.1 | 0.05 | 0.31 | 0.35 | 0.09 | 0.38 | 0.8 | 1.04 | -0.89 | 0.1 | 2 | 0.5 | 1.4 | 0.25 | 0.25 | -0.019 | -0.42 | 0.55 | -1.15 | -0.14 | 0.35 | -0.15 | -2.43 | 0.09 | -0.75 | 0.24 | 0.14 | 0.3 | 0.15 | 0.45 | 0.52 | 0.59 | 0.37 | 0.47 | 0.36 | 0.31 | 0.06 | 0.13 | 0.34 | 0.17 | 0.35 | -0.018 | -0.74 | 0.08 | 0.16 | 0.11 | -1.49 | 0.23 | -0.38 | 0.18 | 1.16 | 0.25 | 0.16 | 0.23 | -0.71 | 0.14 | 0.13 | 0.05 | 0.11 | -0.17 | -0.47 | -1.38 | -1.59 | -0.09 | -0.03 | -0.03 | 0.29 | 0.23 | 0.39 | 0.12 | 0.23 | 0.11 | 0.003 | 0.08 | 0.16 | 0.2 | 0.17 | 0.22 | 0.29 | 0.25 | 0.08 | 0.17 | 0.26 | 0.19 | 0.16 | 0.09 | 0.17 | 0.11 | 0.07 | 0.07 | 0.2 | 0.14 | 0.06 | 0.05 |
Verwaterde WPA
| -0.48 | 0.28 | -1.41 | -0.69 | -1.17 | -0.88 | -0.25 | -3.18 | -0.28 | -1.19 | -0.4 | -0.21 | 0.11 | 0.14 | 0.39 | 0.32 | 0.1 | 0.05 | 0.31 | 0.35 | 0.09 | 0.38 | 0.55 | 0.65 | -0.89 | 0.1 | 0.96 | 0.5 | 0.66 | 0.25 | 0.25 | -0.019 | -0.42 | 0.45 | -1.11 | -0.14 | 0.29 | -0.15 | -2.43 | 0.08 | -0.75 | 0.2 | 0.14 | 0.25 | 0.14 | 0.31 | 0.52 | 0.4 | 0.26 | 0.32 | 0.36 | 0.23 | 0.05 | 0.12 | 0.34 | 0.17 | 0.35 | -0.018 | -0.74 | 0.08 | 0.15 | 0.11 | -1.49 | 0.23 | -0.38 | 0.18 | 1.16 | 0.24 | 0.16 | 0.23 | -0.71 | 0.14 | 0.12 | 0.05 | 0.11 | -0.17 | -0.47 | -1.38 | -1.59 | -0.09 | -0.03 | -0.03 | 0.29 | 0.23 | 0.39 | 0.12 | 0.23 | 0.11 | 0.003 | 0.08 | 0.16 | 0.2 | 0.17 | 0.22 | 0.29 | 0.25 | 0.08 | 0.17 | 0.26 | 0.19 | 0.16 | 0.09 | 0.17 | 0.11 | 0.07 | 0.07 | 0.2 | 0.14 | 0.06 | 0.05 |
EBITDA
| -1.956 | 32.195 | -32.533 | -4.4 | -22.993 | -7.648 | 16.459 | -118.486 | 16.341 | -26.298 | 10.572 | 19.102 | 35.361 | 37.039 | 48.491 | 44.637 | 35.939 | 35.334 | 47.5 | 51.131 | 37.12 | 50.383 | 58.363 | 59.34 | 15.501 | 31.989 | 30.898 | 38.459 | 51.937 | 33.722 | 33.722 | 16.399 | 46.009 | 25.161 | -11.645 | 20.388 | 38.858 | 6.813 | -69.528 | 22.047 | -6.502 | 30.124 | -10.049 | 36.46 | 36.762 | 20.721 | -1.995 | 48.351 | 17.5 | 37.463 | 5.365 | 30.122 | 12.06 | 14.423 | 19.256 | 16.907 | 21.873 | 2.497 | -31.065 | -57.896 | 2.658 | -51.617 | -80.031 | -51.235 | -46.229 | -53.961 | -79.476 | -39.841 | -75.813 | -56.716 | -129.947 | -26.739 | -27.731 | -32.7 | -183.837 | -45.6 | -78.8 | -111 | -301.072 | -39.8 | -33.7 | -29.8 | -139.781 | -18.8 | -44.1 | -32.7 | -133.552 | -32.9 | -34.8 | -27.9 | -18.5 | -16.1 | -14.9 | -16.2 | 0.3 | 15.9 | 8.4 | 12.9 | 16.5 | 10.8 | 5.7 | 3.9 | 4.8 | 2.3 | 1.4 | 1.3 | -24.1 | 13.2 | 8.5 | 8.4 |
EBITDA ratio
| -0.018 | 0.183 | 0.022 | -0.027 | -0.018 | -0.078 | 0.149 | 0.083 | 0.151 | 0.125 | 0.115 | 0.04 | 0.283 | 0.427 | 0.186 | 0.222 | 0.492 | 0.196 | 0.258 | 0.163 | 0.149 | 0.196 | 0.224 | 0.236 | 0.085 | 0.191 | 0.188 | 0.245 | 0.311 | 0.211 | 0.211 | 0.073 | 0.041 | 0.095 | -0.067 | 0.045 | 0.121 | 0.021 | -0.227 | 0.062 | -0.021 | -0.779 | -0.806 | -0.814 | -0.673 | -0.703 | -0.625 | -0.612 | -0.645 | -0.676 | -0.651 | -0.674 | -0.646 | -0.75 | -0.678 | -0.675 | -0.848 | -0.881 | -0.642 | -0.67 | -0.707 | -0.798 | -0.648 | -0.63 | -0.36 | -0.718 | -0.606 | -0.619 | -0.663 | -0.54 | -1.012 | -0.194 | -0.299 | -0.301 | -2.305 | -0.424 | -0.731 | -0.89 | -2.236 | -0.308 | -0.269 | -0.245 | -1.086 | -0.118 | -0.365 | -0.27 | -1.061 | -0.269 | -0.32 | -0.268 | -0.171 | -0.142 | -0.142 | -0.175 | 0.003 | 0.173 | 0.097 | 0.152 | 0.198 | 0.132 | 0.176 | 0.144 | 0.172 | 0.14 | 0.084 | 0.077 | -1.516 | 1 | 1 | 1 |